IRON MOUNTAIN INC /DE
8-K, 1998-09-18
PUBLIC WAREHOUSING & STORAGE
Previous: CYBERCASH INC, 8-K/A, 1998-09-18
Next: PHOENIX DUFF & PHELPS INSTITUTIONAL MUTUAL FUNDS, 497, 1998-09-18





                       Securities and Exchange Commission
                             Washington, D.C. 20549

                                    FORM 8-K

- --------------------------------------------------------------------------------

                                 Current Report

                       Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934

      Date of Report (Date of earliest event reported): September 18, 1998


                           IRON MOUNTAIN INCORPORATED
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)


                                    Delaware
         (State or Other Jurisdiction of Incorporation or Organization)

<TABLE>
<CAPTION>
<S>                                        <C>
             0-27584                                   04-3107342
    (Commission file number)               (I.R.S. Employer Identification No.)
</TABLE>


                      745 Atlantic Avenue, Boston, MA 02111
          (Address of Principal Executive Offices, Including Zip Code)


                                 (617) 535-4766
              (Registrant's Telephone Number, Including Area Code)
<PAGE>


Item 5.  Other Events

           SELECTED CONSOLIDATED FINANCIAL AND OPERATING INFORMATION
                      (In thousands, except per share data)

     The following selected consolidated statements of operations and balance
sheet data of Iron Mountain Incorporated (the "Company") as of and for each of
the years ended December 31, 1993, 1994, 1995, 1996 and 1997 have been derived
from the Company's audited consolidated financial statements and have been
restated to reflect a three-for-two stock split effected in the form of a
dividend on the Company's Common Stock which was approved by the Company's Board
of Directors on June 30, 1998. Shares of the Common Stock were issued on July
31, 1998 to all stockholders of record as of the close of business on July 17,
1998. The selected consolidated financial and operating information set forth
below should be read in conjunction with "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and with Iron Mountain's
Consolidated Financial Statements and the Notes thereto included in the
Company's Annual Reports on Form 10-K for the years ended December 31, 1997 and
1996.


<TABLE>
<CAPTION>
                                                                                     Year Ended December 31,       
                                                               ----------------------------------------------------------------
                                                                    1993         1994         1995        1996         1997    
                                                               ------------- -----------  ----------- ------------ ------------
<S>                                                            <C>           <C>          <C>         <C>          <C>         
Consolidated Statements of Operations Data:                                                                                    
Revenues:                                                                                                                      
 Storage .....................................................   $  48,892    $ 54,098     $ 64,165     $ 85,826    $ 125,968  
 Service and Storage Material Sales ..........................      32,781      33,520       40,271       52,892       82,797  
                                                                 ---------    --------     --------     --------    ---------  
   Total Revenues ............................................      81,673      87,618      104,436      138,718      208,765  
Operating Expenses:                                                                                                            
 Cost of Sales (Excluding Depreciation) ......................      43,054      45,880       52,277       70,747      106,879  
 Selling, General and Administrative .........................      19,971      20,853       26,035       34,342       51,668  
 Depreciation and Amortization ...............................       6,789       8,690       12,341       16,936       27,107  
                                                                 ---------    --------     --------     --------    ---------  
   Total Operating Expenses ..................................      69,814      75,423       90,653      122,025      185,654  
                                                                 ---------    --------     --------     --------    ---------  
Operating Income .............................................      11,859      12,195       13,783       16,693       23,111  
Interest Expense, Net ........................................       8,203       8,954       11,838       14,901       27,712  
                                                                 ---------    --------     --------     --------    ---------  
Income (Loss) Before Provision (Benefit) for Income Taxes ....       3,656       3,241        1,945        1,792       (4,601) 
Provision (Benefit) for Income Taxes .........................       2,088       1,957        1,697        1,435          (80) 
                                                                 ---------    --------     --------     --------    ---------  
Income (Loss) Before Extraordinary Charge ....................       1,568       1,284          248          357       (4,521) 
Extraordinary Charge, Net of Tax Benefit (1) .................          --          --           --        2,126           --  
                                                                 ---------    --------     --------     --------    ---------  
Net Income (Loss) ............................................       1,568       1,284          248       (1,769)      (4,521) 
Accretion of Redeemable Put Warrant ..........................         940       1,412        2,107          280           --  
                                                                 ---------    --------     --------     --------    ---------  
Net Income (Loss) Applicable to Common Stockholders ..........   $     628    $   (128)    $ (1,859)    $ (2,049)   $  (4,521) 
                                                                 =========    ========     ========     ========    =========  


                                       2

<PAGE>

Income (Loss) per Common Share (2):                                                                                            
Basic:                                                                                                                         
 Income (Loss) Before Extraordinary Charge ...................   $    9.10    $  (0.40)    $ (32.61)    $   0.00    $   (0.26) 
 Extraordinary Charge, Net of Tax Benefit (1) ................          --          --           --        (0.15)          --  
                                                                 ---------    --------     --------     --------    ---------  
 Net Income (Loss) Applicable to Common Stockholders .........   $    9.10    $  (0.40)    $ (32.61)    $  (0.15)   $   (0.26) 
                                                                 =========    ========     ========     ========    =========  
 Weighted Average Common Shares Outstanding ..................          69         321           57       13,911       17,172  
                                                                 =========    ========     ========     ========    =========  
Diluted:                                                                                                                       
 Income (Loss) Before Extraordinary Charge ...................   $    0.05    $  (0.40)    $ (32.61)    $   0.00    $   (0.26) 
 Extraordinary Charge, Net of Tax Benefit (1) ................          --          --           --        (0.15)          --  
                                                                 ---------    --------     --------     --------    ---------  
 Net Income (Loss) Applicable to Common Stockholders .........   $    0.05    $  (0.40)    $ (32.61)    $  (0.15)   $   (0.26) 
                                                                 =========    ========     ========     ========    =========  
 Weighted Average Common Shares Outstanding ..................      12,101         321           57       13,911       17,172  
                                                                 =========    ========     ========     ========    =========  
Pro Forma (3):                                                                                                                 
 Net Income (Loss) Applicable to Common Stockholders .........   $    0.05    $  (0.01)    $  (0.16)    $  (0.13)   $   (0.26) 
                                                                 =========    ========     ========     ========    =========  
 Weighted Average Common Shares Outstanding ..................      12,101      11,976       11,676       15,206       17,172  
                                                                 =========    ========     ========     ========    =========
</TABLE>


                                       3
<PAGE>

<TABLE>
<CAPTION>
                                                                             Year Ended December 31,
                                                     ------------------------------------------------------------------------
                                                         1993           1994           1995           1996           1997
                                                     ------------   ------------   ------------   ------------   ------------
<S>                                                  <C>            <C>            <C>            <C>            <C>
Other Data:
EBITDA (4) .......................................     $ 18,648       $ 20,885       $ 26,124       $ 33,629       $ 50,218
EBITDA as a Percentage of Total Revenues .........         22.8%          23.8%          25.0%          24.2%          24.1%
Capital Expenditures: ............................
 Growth (5)(6) ...................................     $ 13,605       $ 15,829       $ 14,395       $ 23,334       $ 37,082
 Maintenance .....................................        1,846          1,151            858          1,112          1,238
                                                       --------       --------       --------       --------       --------
   Total Capital Expenditures (6) ................     $ 15,451       $ 16,980       $ 15,253       $ 24,446       $ 38,320
                                                       ========       ========       ========       ========       ========
</TABLE>

<TABLE>
<CAPTION>
                                                                        As of December 31,
                                                  --------------------------------------------------------------
                                                     1993         1994         1995         1996         1997
                                                  ----------   ----------   ----------   ----------   ----------
<S>                                               <C>          <C>          <C>          <C>          <C>
Consolidated Balance Sheet Data:              
Cash and Cash Equivalents .....................    $    591     $  1,303     $  1,585     $  3,453     $ 24,510
Total Assets ..................................     125,288      136,859      186,881      281,799      636,786
Total Debt ....................................      78,460       86,258      121,874      184,733      428,018
Stockholders' Equity ..........................      24,047       22,869       21,011       52,384      137,733
</TABLE>                                  

- ----------------------
(1) The extraordinary charge consists of a prepayment penalty, the write-off of
    deferred financing costs, original issue discount and loss on termination
    of interest rate protection agreements.

(2) All Share and Per Share Data reflect a three-for-two stock split effected in
    the form of a dividend on the Company's Common Stock which was approved by
    the Company's Board of Directors on June 30, 1998. Shares of the Common 
    Stock were issued on July 31, 1998 to all stockholders of record as of the
    close of business on July 17, 1998.

(3) Represents pro forma earnings per share as if the preferred stock that was
    converted into Common Stock in connection with the Company's Initial
    Public Offering had been converted for all periods presented.

(4) Based on its experience in the records management industry, the Company
    believes that earnings before interest, taxes, depreciation, amortization
    and extraordinary items ("EBITDA") is an important tool for measuring the 
    performance of records management companies (including potential acquisition
    targets) in several areas, such as liquidity, operating performance and 
    leverage. In addition, lenders use EBITDA as a criterion in evaluating 
    records management companies, and substantially all of the Company's 
    financing agreements contain covenants in which EBITDA is used as a measure
    of financial performance. However, EBITDA should not be considered an
    alternative to operating or net income (as determined in accordance with 
    generally accepted accounting principles ("GAAP")) as an indicator of the
    Company's performance or to cash flow from operations (as determined in
    accordance with GAAP) as a measure of liquidity.

                                       4
<PAGE>


(5) Growth capital expenditures consist primarily of investments in racking
    systems, management information systems, new buildings and improvements to
    existing facilities. 

(6) Includes $2,901 in 1994 related to the cost of constructing a records
    management facility which was sold in a sale and leaseback transaction in
    1994.

                                       5
<PAGE>


Item 7. Financial Statements and Exhibits

During 1998, the Company acquired several records management businesses. The
following represents financial statements of Midwest Records Management, Sloan
Vaults, Inc. and Affiliate (dba The Vault), and Intermation, Inc. which were
acquired by the Company on January 8, 1998, February 3, 1998 and April 6, 1998,
respectively. Such financial statements have been included in this filing in
accordance with Rule 3-05 of Regulation S-X so that financial statements for a
substantial majority of businesses acquired by the Company since the date of the
most recent audited balance sheet have been furnished.

<TABLE>
<CAPTION>
                                                                                     Pages
                                                                                     -----
<S>                                                                                  <C>
(a)     Financial Statements of the Businesses Acquired:

        Midwest Records Management:

                  Audited financial statements as of and for the year ended
                  December 31, 1997.                                                 7-12

         Sloan Vaults, Inc. and Affiliate (dba The Vault):

                  Audited financial statements as of and for the year ended
                  December 31, 1997.                                                13-21

         Intermation, Inc.:

                  Audited financial statements as of and for the year ended
                  December 31, 1997, unaudited balance sheet as of March 31, 1998,
                  unaudited statement of stockholders' equity for the three months
                  ended March 31, 1998 and unaudited statements of operations and
                  cash flows for the three months ended March 31, 1998 and 1997.    22-35
</TABLE>

(b)     Pro Forma Financial Information:

        Since none of the acquired businesses reported in Item 7(a) are
        considered to be significant under the definition of Article 11 of
        Regulation S-X, pro forma financial information for such acquired
        businesses has not been reported.

(c)     Exhibits:

        Exhibit 23.1  Consent of Arthur Andersen LLP

                                       6
<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors of
Iron Mountain Incorporated:

We have audited the accompanying balance sheet of Midwest Records Management as
of December 31, 1997, and the related statements of operations and cash flows
for the year then ended. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Midwest Records Management as
of December 31, 1997, and the results of its operations and its cash flows for
the year then ended in conformity with generally accepted accounting principles.



                                            /s/ ARTHUR ANDERSEN LLP


Omaha, Nebraska                          
   February 25, 1998


                                       7
<PAGE>


                           MIDWEST RECORDS MANAGEMENT
                           --------------------------


                        BALANCE SHEET--DECEMBER 31, 1997
                        --------------------------------

                                    (Note 1)
                                    --------




                                     ASSETS
                                     ------

<TABLE>
<S>                                                                                                 <C>     
CURRENT ASSETS:
   Cash                                                                                             $ 79,244
   Accounts receivable, less allowance for doubtful
     accounts of $2,000                                                                               85,412
                                                                                                    --------
          Total current assets                                                                       164,656


PROPERTY AND EQUIPMENT:
   Property and equipment                                                                            590,699
   Less- Accumulated depreciation                                                                    437,493
                                                                                                    --------
          Net property and equipment                                                                 153,206
                                                                                                    --------
          Total assets                                                                              $317,862
                                                                                                    ========


                                     LIABILITIES AND RETAINED EARNINGS
                                     ---------------------------------


CURRENT LIABILITIES:
   Accounts payable                                                                                 $ 57,014
   Accrued expenses                                                                                    5,659
                                                                                                    --------
          Total current liabilities                                                                   62,673


RETAINED EARNINGS                                                                                    255,189
                                                                                                    --------
          Total liabilities and retained earnings                                                   $317,862
                                                                                                    ========
</TABLE>


   The accompanying notes are an integral part of these financial statements.


                                       8
<PAGE>


                           MIDWEST RECORDS MANAGEMENT
                           --------------------------


                             STATEMENT OF OPERATIONS
                             -----------------------

                      FOR THE YEAR ENDED DECEMBER 31, 1997
                      ------------------------------------

                                    (Note 1)
                                    --------


<TABLE>
<S>                                                                                               <C>
REVENUES:
   Storage                                                                                        $  802,259
   Service and storage materials sales                                                               358,528
                                                                                                  ----------
          Total revenues                                                                           1,160,787


OPERATING EXPENSES:
   Cost of sales, excluding depreciation                                                             465,135
   Selling, general and administrative                                                               231,309
   Depreciation                                                                                       57,822
                                                                                                  ----------
          Total operating expenses                                                                   754,266
                                                                                                  ----------
NET INCOME                                                                                           406,521

RETAINED EARNINGS:
   Beginning of year                                                                                 306,144
   Withdrawals by Parent, net                                                                       (457,476)
                                                                                                  ----------
   End of year                                                                                    $  255,189
                                                                                                  ==========
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                       9
<PAGE>


                           MIDWEST RECORDS MANAGEMENT
                           --------------------------


                             STATEMENT OF CASH FLOWS
                             -----------------------

                      FOR THE YEAR ENDED DECEMBER 31, 1997
                      ------------------------------------

                                    (Note 1)
                                    --------


<TABLE>
<S>                                                                                                <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net earnings                                                                                    $ 406,521
   Adjustments to reconcile net income to net cash
     provided by operating activities-
       Provision for doubtful accounts                                                                 2,000
       Depreciation and amortization                                                                  57,822
       Change in current assets and liabilities-
         Accounts receivable                                                                          18,168
         Accounts payable                                                                             57,014
         Accrued expenses                                                                             (1,806)
                                                                                                   ---------
          Net cash provided by operating activities                                                  539,719
                                                                                                   ---------

CASH FLOWS USED BY INVESTING ACTIVITIES:
   Property and equipment purchases, net                                                             (41,664)
                                                                                                   ---------

CASH FLOWS USED BY FINANCING ACTIVITIES:
   Withdrawals by Parent                                                                            (485,429)
                                                                                                   ---------

NET INCREASE IN CASH                                                                                  12,626

CASH, beginning of year                                                                               66,618
                                                                                                   ---------
CASH, end of year                                                                                  $  79,244
                                                                                                   =========
</TABLE>

SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES:
   During 1997, the Company's Parent transferred service vehicles to the Company
     with a net book value of $27,953, increasing net property and equipment and
     reducing the receivable from Parent.


   The accompanying notes are an integral part of these financial statements.


                                       10
<PAGE>


                           MIDWEST RECORDS MANAGEMENT
                           --------------------------


                          NOTES TO FINANCIAL STATEMENTS
                          -----------------------------

                                DECEMBER 31, 1997
                                -----------------


1.  ORGANIZATION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES:
    -------------------------------------------------------------

Midwest Records Management (the Company), an operating division of I-GO Van &
Storage Co., Omaha, Nebraska (the Parent), is a full-service records management
operation providing storage and management of business records and computer
media to customers in Omaha, Nebraska.

Property and Equipment
- ----------------------

Depreciation and amortization of property and equipment are recorded using the
straight-line and accelerated methods. Property and equipment consist of the
following:

<TABLE>
<CAPTION>
                                                                                                 Original
                                                                  Useful Lives                     Cost
                                                                ----------------                 --------

<S>                                                             <C>                             <C>     
       Warehouse equipment                                      5 to 7 years                    $310,753
       Transportation equipment                                 5 years                           77,909
       Leasehold improvements                                   15 to 31.5 years                 126,015
       Office equipment                                         5 to 7 years                      76,022
                                                                                                --------
               Total property and equipment                                                     $590,699
                                                                                                ========
</TABLE>

Revenue Recognition
- -------------------

Revenue is recognized under storage and service agreements in the month the
services are provided. Storage material sales are recognized when delivered to
the customer.

Income Taxes
- ------------

The Parent has elected to be treated as a Subchapter S corporation under the
Internal Revenue Code. Under these provisions, the Parent generally does not pay
federal corporate income taxes on its taxable income. Instead, the Parent's
stockholders are liable for individual federal income taxes on their respective
shares of the Parent's taxable income. Accordingly, no provision for federal
corporate income taxes has been reflected in the Company's financial statements.

Financial Instruments
- ---------------------

Unless otherwise noted, financial instruments are stated at cost, which
approximates fair value.

                                       11
<PAGE>


Use of Estimates in the Preparation of Financial Statements
- -----------------------------------------------------------

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

2. RELATED-PARTY TRANSACTIONS:
   ---------------------------

Since the Company began operating as a separate division of the Parent, the
Parent has withdrawn any excess cash of the Company. The cumulative cash
withdrawn from the Company, as well as other transactions between the Company
and the Parent, are reflected as withdrawals by Parent.

During 1997, the Company paid $84,000 of rent expense to the Parent for use of
the warehouse facility and offices.

3. EMPLOYEE BENEFITS:
   ------------------

The Parent has employee benefit plans for eligible employees. Contributions are
determined by the Board of Directors but are limited to an amount deductible for
federal income tax purposes. The Parent reserves the right to terminate or amend
the plans at any time. During 1997, the Company recognized expenses totaling
approximately $45,000 related to those employee benefit plans.

4. SUBSEQUENT EVENT:
   -----------------

On January 8, 1998, the Parent sold the Company's major operating assets, to
Iron Mountain Records Management, Inc. for an amount in excess of book value.


                                       12
<PAGE>


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors of
  Iron Mountain Incorporated:

We have audited the accompanying combined balance sheet of SLOAN VAULTS, INC.
(dba The Vault, a California S-corporation) AND AFFILIATE as of December 31,
1997 and the related combined statements of operations, stockholders' equity and
cash flows for the year then ended. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the financial position of Sloan Vaults, Inc.
and affiliate as of December 31, 1997, and the results of their operations and
their cash flows for the year then ended in conformity with generally accepted
accounting principles.



                                                        /s/ ARTHUR ANDERSEN LLP

San Diego, California
March 13, 1998


                                       13
<PAGE>


                        SLOAN VAULTS, INC. AND AFFILIATE
                                 (dba The Vault)


                             COMBINED BALANCE SHEET

                             AS OF DECEMBER 31, 1997


                                     ASSETS

<TABLE>
<S>                                                                                             <C>
Current Assets:
  Cash and cash equivalents                                                                     $  390,058
  Short-term investments                                                                           127,398
  Accounts receivable (less allowance of $26,000)                                                  164,521
  Inventories                                                                                       19,282
  Prepaid expenses and other current assets                                                         27,989
                                                                                                ----------
        Total Current Assets                                                                       729,248

Property, Plant and Equipment:
  Property, plant and equipment at cost                                                          2,394,110
  Less:  accumulated depreciation                                                                 (587,670)
                                                                                                ----------
        Property, Plant and Equipment, Net                                                       1,806,440

Other Assets                                                                                         2,890
                                                                                                ----------
        Total Assets                                                                            $2,538,578
                                                                                                ==========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
  Current portion of long-term debt                                                             $   56,531
  Accounts payable                                                                                  25,650
  Accrued expenses                                                                                  80,250
  Deferred revenues                                                                                250,551
  Dividends payable                                                                                200,000
                                                                                                ----------
        Total Current Liabilities                                                                  612,982

Long-Term Debt, Net of Current Portion                                                           1,250,414

Stockholders' Equity:
  Common stock - no par value, 1,000,000 shares
    authorized, 13,915.5 shares issued and outstanding                                             323,713
  Retained earnings                                                                                351,469
                                                                                                ----------
        Total Stockholders' Equity                                                                 675,182
                                                                                                ----------
        Total Liabilities and Stockholders' Equity                                              $2,538,578
                                                                                                ==========
</TABLE>


                   The accompanying notes are an integral part
                     of these combined financial statements.


                                       14
<PAGE>


                        SLOAN VAULTS, INC. AND AFFILIATE
                                 (dba The Vault)


                        COMBINED STATEMENT OF OPERATIONS

                      FOR THE YEAR ENDED DECEMBER 31, 1997


<TABLE>
<S>                                                                                             <C>
Revenues:
  Storage                                                                                       $1,237,857
  Service and storage materials sales                                                              805,888
                                                                                                ----------
        Total Revenues                                                                           2,043,745
                                                                                                ----------

Operating Expenses:
  Cost of sales (excluding depreciation)                                                            94,714
  Selling, general and administrative                                                            1,015,541
  Depreciation and amortization                                                                    100,353
                                                                                                ----------
        Total Operating Expenses                                                                 1,210,608
                                                                                                ----------
        Operating Income                                                                           833,137

Interest expense                                                                                   110,530
                                                                                                ----------
        Income Before Provision for Income Taxes                                                   722,607

Provision for Income Taxes                                                                          12,068
                                                                                                ----------
        Net Income                                                                              $  710,539
                                                                                                ==========
</TABLE>


                   The accompanying notes are an integral part
                     of these combined financial statements.


                                       15
<PAGE>


                        SLOAN VAULTS, INC. AND AFFILIATE
                                 (dba The Vault)


                   COMBINED STATEMENT OF STOCKHOLDERS' EQUITY

                      FOR THE YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
                                                       Common Stock                                     Total
                                                -------------------------        Retained           Stockholders'
                                                   Shares         Amount         Earnings              Equity
                                                --------         --------        ---------          -------------

<S>                                             <C>              <C>             <C>                 <C>      
Balance, December 31, 1996                      13,073.0         $252,943        $ 381,133           $ 634,076

  Stock Option Exercised                           842.5           70,770             -                 70,770

  Dividends                                         -                -            (540,203)           (540,203)

  Dividends Declared                                -                -            (200,000)           (200,000)

  Net Income                                        -                -             710,539             710,539
                                                --------         --------        ---------           ---------
Balance, December 31, 1997                      13,915.5         $323,713        $ 351,469           $ 675,182
                                                ========         ========        =========           =========
</TABLE>


                   The accompanying notes are an integral part
                     of these combined financial statements.


                                       16
<PAGE>

                        SLOAN VAULTS, INC. AND AFFILIATE
                                 (dba The Vault)


                        COMBINED STATEMENT OF CASH FLOWS

                      FOR THE YEAR ENDED DECEMBER 31, 1997

<TABLE>
<S>                                                                                              <C>
Cash Flow From Operating Activities:
  Net income                                                                                     $ 710,539
  Adjustments to reconcile net income to cash
    flows provided by operations:
      Depreciation and amortization                                                                100,353
      Loss on sale of fixed assets                                                                   4,939
   Changes in assets and liabilities:
      Accounts receivable                                                                           16,442
      Inventories                                                                                    1,604
      Prepaid expenses and other current assets                                                      1,127
      Accounts payable                                                                              12,903
      Accrued expenses                                                                               2,192
      Deferred revenues                                                                             38,581
                                                                                                 ---------
      Cash Flows Provided by Operations                                                            888,680
                                                                                                 ---------

Cash Flows From Investing Activities:
  Capital expenditures                                                                             (54,360)
  Proceeds from sales of fixed assets                                                               11,986
  Net change in short-term investments                                                              (1,386)
                                                                                                 ---------
      Cash Flows Used in Investing Activities                                                      (43,760)
                                                                                                 ---------

Cash Flows From Financing Activities:
  Repayment of long-term debt                                                                      (54,532)
  Net proceeds from exercise of stock option                                                        70,770
  Dividends paid                                                                                  (632,222)
                                                                                                 ---------
      Cash Flows Used in Financing Activities                                                     (615,984)
                                                                                                 ---------
Increase in Cash and Cash Equivalents                                                              228,936

Cash and Cash Equivalents, beginning of year                                                       161,122
                                                                                                 ---------
Cash and Cash Equivalents, end of year                                                           $ 390,058
                                                                                                 =========

Supplemental Information:
  Cash Paid for Interest                                                                         $ 110,860
                                                                                                 =========

  Cash Paid for Income Taxes                                                                     $   9,200
                                                                                                 =========

Non-Cash Financing Transaction:
  Dividends Declared                                                                             $ 200,000
                                                                                                 =========
</TABLE>

                   The accompanying notes are an integral part
                     of these combined financial statements.

                                       17
<PAGE>


                        SLOAN VAULTS, INC. AND AFFILIATE
                                 (dba The Vault)


                     NOTES TO COMBINED FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


1.       Nature of Business and Principles of Combination

Sloan Vaults, Inc. (dba The Vault) (the "Company") was established in 1982 as an
S-corporation. The Company is a full service records management company
providing storage and data protection services for magnetic and paper media.

The combined financial statements include the accounts of Kearny Villa Partners
("KVP"), a general partnership wholly owned by a majority of the stockholders of
the Company. KVP was established to acquire land and construct the building
currently being occupied by the Company. All significant intercompany accounts
and transactions have been eliminated. Partner capital in KVP has been included
as a component of retained earnings in the accompanying financial statements as
the net paid-in portion of such capital is not material.

2.       Summary of Significant Accounting Policies

         Cash and Cash Equivalents

         The Company defines cash and cash equivalents to include cash on hand
         and cash invested in short-term securities which have original
         maturities of less than 90 days. Cash and cash equivalents are carried
         at cost which approximates fair value.

         Short-Term Investments

         Short-term investments consist primarily of municipal bonds with
         maturities existing through August 2003. At December 31, 1997, the fair
         value of short-term investments, classified as "available for sale
         securities," approximated cost. Thus no unrealized holding gains or
         losses were reported in the accompanying balance sheet. The Company did
         not have any sales of securities and as such, did not recognize any
         realized gain or loss in the accompanying statement of income.

         Inventories

         Inventories are carried at the lower of cost using first-in, first-out
         basis or market and are comprised primarily of containers.

         Property, Plant and Equipment

         Property, plant and equipment are stated at cost and depreciated using
         the straight-line method with the following useful lives:

<TABLE>
                  <S>                                             <C>     
                  Land improvements                               15 years
                  Building                                        39 years
                  Warehouse equipment/vehicles                    5 to 7 years
                  Furniture and fixtures                          7 years
</TABLE>


                                       18
<PAGE>


         Property, plant and equipment consist of the following:

<TABLE>
                  <S>                                                                 <C>      
                  Land                                                                $   571,504
                  Land improvements                                                        61,069
                  Building                                                              1,148,198
                  Warehouse equipment/vehicles                                            510,222
                  Furniture and fixtures                                                  103,117
                                                                                      -----------
                                                                                      $ 2,394,110
                                                                                      ===========
</TABLE>

         Minor maintenance costs are expensed as incurred. Major improvements to
         the building are capitalized and depreciated as described above.

         Long-Lived Assets

         The Company reviews its long-lived assets for impairment whenever
         events or changes in circumstances indicate that the carrying amount of
         an asset may not be recoverable. If the sum of future undiscounted cash
         flows expected to result from the use of the asset and its eventual
         disposition is less than the carrying amount of the asset, an
         impairment loss is recognized.

         Revenue Recognition

         Storage and service revenues are recognized in the month the respective
         service is provided. Storage material sales are recognized when shipped
         to the customer. Amounts related to future storage for customers where
         storage fees are billed in advance are accounted for as deferred
         revenues and recognized over the applicable period.

         Accrued Expenses

         Accrued expenses consist of the following:

<TABLE>
                  <S>                                                                    <C>     
                  Payroll and related                                                    $ 49,651
                  Other                                                                    30,599
                                                                                         --------
                                                                                         $ 80,250
                                                                                         ========
</TABLE>

         Income Taxes

         The Company has elected to be treated as an S Corporation for federal
         and state income tax purposes. In accordance with federal provisions,
         corporate earnings flow through and are taxed solely at the stockholder
         level. Under the provisions of California franchise tax law, S
         Corporation earnings are assessed a 1.5 percent surtax at the corporate
         level and corporate earnings also flow through to the stockholders to
         be taxed at the individual stockholder level. The earnings of KVP, a
         general partnership, flow through and are taxed solely at the partner
         level.


                                       19


<PAGE>


         Stock-Based Compensation Accounting

         The Company accounts for stock-based compensation in accordance with
         Statement of Financial Accounting Standards (SFAS) No. 123 "Accounting
         for Stock-Based Compensation." The Company has elected to measure
         compensation expense for its stock-based employee compensation plans
         using the intrinsic value method prescribed by Accounting Principles
         Board (APB) Opinion No. 25, "Accounting for Stock Issued to Employees"
         and to provide pro forma disclosures as if the fair value based method
         prescribed by SFAS No. 123 had been utilized. There were no proforma
         adjustments to net income as reported for fiscal 1997 in accordance
         with SFAS No. 123. There were no stock options outstanding at December
         31, 1997.

         Use of Estimates

         The preparation of financial statements in conformity with generally
         accepted accounting principles requires management to make estimates
         and assumptions that effect the reported amounts of assets and
         liabilities and the disclosure of contingent assets and liabilities at
         the date of the financial statements and the reported amounts of
         revenues and expenses during the reporting period. Actual results could
         differ from those estimates.

         Recent Accounting Pronouncement

         In June 1997, the Financial Accounting Standards Board issued SFAS No.
         130, "Reporting Comprehensive Income." SFAS No. 130 establishes
         standards for reporting of comprehensive income and its components in a
         full set of general-purpose financial statements and is required to be
         adopted by the Company beginning January 1, 1998. Adoption of this
         standard is not expected to have a material impact on the Company's
         financial position or results of operations.

3.       Long-Term Debt

<TABLE>
                  <S>                                                                  <C>       
                  Note payable to bank, bearing interest at 8 percent,
                     monthly principal and interest payments of $7,132 with
                     balance due January 2003, secured by first trust deed on
                     land, building and improvements.                                  $  745,528

                  Note payable to financing institution, bearing interest at
                     7.5 percent, monthly principal and interest payments of
                     $5,147 with balance due December 2012, secured by second
                     trust deed on land, building and improvements.                       552,955

                  Note payable to bank, bearing interest at 7.75 percent,
                     paid January 1998.                                                     8,462
                                                                                       ----------
                                                                                        1,306,945
                  Less current maturities                                                 (56,531)
                                                                                       ----------
                                                                                       $1,250,414
                                                                                       ==========
</TABLE>

                                       20
<PAGE>


Maturities of long-term debt are as follows:

<TABLE>
         Year Ending December 31,
         ------------------------
                  <S>                                                                  <C>      
                  1998                                                                 $   56,531
                  1999                                                                     51,953
                  2000                                                                     56,149
                  2001                                                                     60,684
                  2002                                                                     65,587
                  Thereafter                                                            1,016,041
                                                                                       ----------
                                                                                       $1,306,945
                                                                                       ==========
</TABLE>

4.       Stockholder's Equity

         Stock Option

         In January 1990, the Company entered into an agreement with a key
         executive and stockholder, whereby the Company granted a nonqualified
         stock option to purchase 842.5 shares at $84 per share, vesting over a
         five-year period. In August 1997, this option was exercised.

         Dividends

         The Company's policy is to pay a dividend to stockholders relating to
         each quarter in each fiscal year, as determined by the board of
         directors. Dividends payable of $200,000 relating to the fourth quarter
         of 1997 were paid in January 1998.

5.       Retirement Plan

The Company has a defined contribution plan which covers substantially all
employees, subject to certain service requirements. Eligible employees may elect
to defer from 1 to 10% of compensation per pay period up to the amount allowed
by the Internal Revenue Code. Company contributions to the plan are determined
at the discretion of the board of directors. Company contributions for the year
ending December 31, 1997 totaled approximately $23,000 and are included in
accrued expenses.

6.       Subsequent Events

On February 3, 1998, the Company sold substantially all of its assets (excluding
land, building and improvements with a net book value of approximately
$1,617,000 at December 31, 1997) and certain liabilities, to Iron Mountain
Records Management, Inc.


                                       21

<PAGE>


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors of
Iron Mountain Incorporated:

We have audited the accompanying balance sheet of Intermation, Inc. as of
December 31, 1997, and the related statements of operations, stockholders'
equity and cash flows for the year then ended. These financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Intermation, Inc. as of
December 31, 1997 and the results of its operations and its cash flows for the
year then ended in conformity with generally accepted accounting principles.


                                                         /s/ ARTHUR ANDERSEN LLP

Seattle, Washington
  August 21, 1998


                                       22
<PAGE>


                                INTERMATION, INC.

                                 BALANCE SHEETS

                                     ASSETS
<TABLE>
<CAPTION>

                                                                                                December 31,        March 31,
                                                                                                   1997               1998
                                                                                               -------------      -------------
                                                                                                                    (Unaudited)
<S>                                                                                             <C>                 <C>
CURRENT ASSETS:
    Cash and cash equivalents                                                                   $    77,459         $   103,919
    Accounts receivable, net of allowance of $605,123 at December 31, 1997                        1,166,303           1,072,004
    Inventories                                                                                      14,149              24,806
    Prepaid expenses and other                                                                       14,323               8,184
                                                                                                -----------         -----------
               Total Current Assets                                                               1,272,234           1,208,913

PROPERTY, PLANT AND EQUIPMENT, net                                                                2,529,455           2,501,783

INTANGIBLE ASSETS, net of accumulated amortization of $754,078 at December 31, 1997                 877,980           1,001,461

OTHER ASSETS, net                                                                                    83,175              91,911
                                                                                                -----------         -----------
              Total Assets                                                                      $ 4,762,844         $ 4,804,068
                                                                                                ===========         ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
    Current portion of capital lease obligations                                                $   256,093         $   256,093
    Current portion of long-term debt                                                               363,296             363,296
    Accounts payable                                                                                294,483             474,137
    Accrued expenses                                                                                442,526             738,583
    Deferred income                                                                                 576,317             578,097
                                                                                                -----------         -----------
              Total current liabilities                                                           1,932,715           2,410,206

LONG-TERM LEASE OBLIGATION, net of current portion                                                  710,948             663,622

LONG-TERM DEBT, net of current portion                                                            1,685,481           1,523,296

COMMITMENTS

STOCKHOLDERS' EQUITY:
    Common stock, par value $.01 per share -
       Authorized, 20,000,000 shares;
       issued and outstanding, 10,534,063 shares                                                    105,341             105,341
    Additional paid-in capital                                                                    7,574,995           7,574,995
    Accumulated deficit                                                                          (7,246,636)         (7,473,392)
                                                                                                -----------         -----------
              Total Stockholders' Equity                                                            433,700             206,944
                                                                                                -----------         -----------
              Total Liabilities and Stockholders' Equity                                        $ 4,762,844         $ 4,804,068
                                                                                                ===========          ==========
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                       23
<PAGE>


                                INTERMATION, INC.

                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                                 Three Months Ended
                                                                         Year Ended                     March 31,
                                                                        December 31,        ------------------------------
                                                                            1997               1997               1998
                                                                        ------------        -----------        -----------

                                                                                            (unaudited)        (unaudited)
<S>                                                                      <C>                 <C>                <C>
REVENUES:
    Storage                                                              $5,930,419          $1,380,455         $1,600,370
    Service and storage material sales                                    1,317,666             291,668            390,772
                                                                         ----------          ----------         ----------
              Total revenue                                               7,248,085           1,672,123          1,991,142

OPERATING EXPENSES:
    Cost of sales (excluding depreciation)                                3,509,804             858,027            940,690
    Selling, general and administrative                                   2,244,984             512,431          1,055,978
    Depreciation and amortization                                           562,051             101,825            163,906
                                                                         ----------          ----------         ----------
              Total operating expenses                                    6,316,839           1,472,283          2,160,574
                                                                         ----------          ----------         ----------
              Operating income (loss)                                       931,246             199,840           (169,432)

INTEREST EXPENSE                                                           (316,840)            (82,317)           (57,324)
                                                                         ----------          ----------         ----------
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES                             614,406             117,523           (226,756)

PROVISION FOR INCOME TAXES                                                   10,000                   -                  -
                                                                         ----------          ----------         ----------
NET INCOME (LOSS)                                                        $  604,406          $  117,523         $ (226,756)
                                                                         ==========          ==========         ==========

</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                       24
<PAGE>


                                INTERMATION, INC.

                       STATEMENTS OF STOCKHOLDERS' EQUITY

                  FOR THE YEAR ENDED DECEMBER 31, 1997 AND THE
                  THREE MONTHS ENDED MARCH 31, 1998 (UNAUDITED)

<TABLE>
<CAPTION>
                                                 Common Stock
                                            -------------------------          Paid-in          Accumulated
                                              Shares          Amount           Capital            Deficit            Total
                                            ----------       --------        ----------         -----------        ---------

<S>                                         <C>              <C>             <C>                <C>                <C>       
BALANCE, January 1, 1997                    10,629,667       $106,297        $7,700,648         $(7,851,042)       $ (44,097)

Redemption of common stock                     (95,604)          (956)         (125,653)                  -         (126,609)

Net income                                           -              -                 -             604,406          604,406
                                            ----------       --------        ----------         -----------        ---------
BALANCE, December 31, 1997                  10,534,063        105,341         7,574,995          (7,246,636)         433,700

Net loss (unaudited)                                 -              -                 -            (226,756)        (226,756)
                                            ----------       --------        ----------         -----------        ---------
BALANCE, March 31, 1998 (unaudited)         10,534,063       $105,341        $7,574,995         $(7,473,392)       $ 206,944
                                            ==========       ========        ==========         ===========        =========

</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                       25
<PAGE>


                                INTERMATION, INC.

                            STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                                  Three Months Ended
                                                                          Year Ended                   March 31,
                                                                         December 31,        ------------------------------
                                                                            1997                1997               1998
                                                                         ------------        -----------        -----------
                                                                                             (unaudited)        (unaudited)
<S>                                                                       <C>                 <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income (loss)                                                     $ 604,406           $ 117,523          $(226,756)
    Adjustments to reconcile net income (loss) to net cash
       provided by operating activities-
          Depreciation and amortization                                     562,051             101,825            163,906
          Changes in assets and liabilities:
                 Accounts receivable, net                                  (214,697)            (26,966)            94,299
                 Inventory                                                  (13,521)            (13,665)           (10,657)
                 Other assets                                              (205,028)           (102,717)          (158,896)
                 Accounts payable                                           154,210              20,722            179,654
                 Accrued liabilities                                         11,768            (140,355)           296,057
                 Deferred income                                             86,266              48,747              1,780
                                                                          ---------           ---------          ---------
                    Net cash provided by operating activities               985,455               5,114            339,387
                                                                          ---------           ---------          ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of equipment                                                 (399,798)            (28,947)          (103,416)
    Proceeds from sale of equipment                                          28,992                   -                  -
                                                                          ---------           ---------          ---------
                    Net cash used in investing activities                  (370,806)            (28,947)          (103,416)
                                                                          ---------           ---------          ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from borrowings                                                 60,000                   -                  -
    Payments on long-term debt and capital lease obligations               (666,575)            (68,199)          (209,511)
    Repurchase of common stock                                             (126,609)                  -                  -
                                                                          ---------           ---------          ---------
                    Net cash used in financing activities                  (733,184)            (68,199)          (209,511)
                                                                          ---------           ---------          ---------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                       (118,535)            (92,032)            26,460

CASH AND CASH EQUIVALENTS, beginning of period                              195,994             195,994             77,459
                                                                          ---------           ---------          ---------
CASH AND CASH EQUIVALENTS, end of period                                  $  77,459           $ 103,962          $ 103,919
                                                                          =========           =========          =========
CASH PAID FOR INTEREST                                                    $ 278,392           $  53,600          $  57,324
                                                                          =========           =========          =========
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING
    ACTIVITIES:
       During 1997, the Company acquired equipment under capital lease
          obligations totaling approximately $627,000
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                       26
<PAGE>


                                INTERMATION, INC.

                          NOTES TO FINANCIAL STATEMENTS

                                DECEMBER 31, 1997


1. NATURE OF BUSINESS:

The accompanying financial statements represent the accounts of Intermation,
Inc. (Intermation or the Company), a Washington corporation. The Company is a
full service records management company providing storage and related services
in various locations throughout the Seattle, Washington and Portland, Oregon
markets. The customer base is comprised mainly of medium to large commercial,
legal, banking, healthcare, accounting, insurance, entertainment and government
organizations.

2. SIGNIFICANT ACCOUNTING POLICIES:

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and the disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Unaudited Financial Information

The unaudited financial information included herein has been prepared in
accordance with generally accepted accounting principles. In the opinion of
management the unaudited financial statements include all adjustments of a
normal and recurring nature which are necessary for a fair presentation. The
results of operations of the three month periods ended March 31 are not
necessarily indicative of the results for the full year.

Revenue Recognition

Storage and service revenues are recognized in the month the respective service
is provided. Storage material sales are recognized when shipped to the customer.
Amounts related to future storage for customers where storage fees are billed in
advance are accounted for as deferred income and amortized over the applicable
period.

Cash and Cash Equivalents

The Company defines cash and cash equivalents to include cash on hand and cash
invested in short-term securities which have an original maturity of less than
90 days. Cash and cash equivalents are carried at cost which approximates fair
market value.


                                       27
<PAGE>


Inventories

Inventories are carried at the lower of cost using the first-in, first-out basis
or market and are comprised primarily of cartons.



                                       28
<PAGE>


Income Taxes

The Company has adopted Statement of Financial Accounting Standards (SFAS) No.
109. Accounting for Income Taxes. Under SFAS No. 109, deferred tax assets,
including net operating losses, and liabilities are determined based on
temporary differences between the book and tax bases of assets and liabilities.

Property, Plant and Equipment

Property, plant and equipment including assets under capital lease are stated at
cost and depreciated using the straight-line method over estimated useful lives,
as follows:

<TABLE>
<CAPTION>
<S>                                             <C>    
     Hardware                                   5 years
     Furniture, fixtures and equipment          5 - 7 years
     Shelving                                   7 - 15 years
     Vans and trucks                            3 - 5 years
     Leasehold improvements                     Remaining life of lease or life
                                                of asset, whichever is shorter
     Software                                   3 years
</TABLE>

Property, plant and equipment consists of the following at December 31, 1997:

<TABLE>
<CAPTION>
<S>                                                         <C>
          Hardware                                          $ 1,257,266
          Furniture and fixtures                              3,183,440
          Vans and trucks                                       199,370
          Leasehold improvements                                335,277
          Software                                              216,728
                                                            -----------
                                                              5,192,081
          Accumulated depreciation                           (2,662,626)
                                                            -----------
                                                            $ 2,529,455
                                                            ===========
</TABLE>

Intangible Assets

Intangible assets include goodwill, representing the excess cost over the fair
value of assets acquired in business combinations, which is amortized on a
straight-line basis over its estimated useful life of 25 years. Goodwill of
$858,815, net of accumulated amortization of $189,306 is included in intangible
assets at December 31, 1997. Other identified intangibles are amortized on a
straight-line basis over their estimated useful lives of up to five years. The
carrying value of goodwill and other intangible assets is reviewed on a regular
basis for the existence of facts or circumstances both internally and externally
that may suggest impairment.

Intangible assets also includes costs related to the initial transfer of records
related to the acquisition of large volume accounts. These costs are capitalized
as intangibles and amortized for an appropriate period not exceeding 12 years
unless the customer terminates its relationship with the Company, at which time
the unamortized cost is charged to expense.


                                       29
<PAGE>


Accrued expenses

Accrued expenses at December 31, 1997 includes $145,570 of accrued interest on
debt obligations.



                                       30
<PAGE>


3. LINE OF CREDIT:

The Company had a $300,000 Line of Credit with a bank that bore interest at
prime plus 1.5% (10% at December 31, 1997). The line of credit expired on May
31, 1998. The line was guaranteed by the former Chairman of the Company. No
amounts were outstanding at December 31, 1997. Under the terms of the line, the
Company was required to maintain certain financial covenants. The Company was
not in compliance with those requirements.

4. LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS:

Long-term debt at December 31, 1997 consists of the following:

<TABLE>
<CAPTION>
<S>                                                                                         <C>
Various stockholder loans, interest at 10%, due December 2000 through March 2001.
    Balance paid in full in April 1998.                                                     $1,047,362

Notes payable to Shurgard Storage Centers, Inc. (Shurgard).  Interest at 10%,
    principal and interest payments due monthly through March 2008. 
    Balance paid in full in April 1998.                                                        292,580

Key Bank equipment loans, principal payments of $12,500 plus interest due
    monthly until maturity on May 1, 2000, interest at prime plus 1.75% (10.25%
    at December 31, 1997); collateralized by certain equipment of the Company
    and guaranteed by the former Chairman of the Company. Balance paid in full
    in April 1998.                                                                             350,000

AEA Bank term loan, interest at 10% payable monthly until maturity in January
    2000, collateralized by certain equipment of the Company and guaranteed by
    the Chairman of the Company. Balance paid in full in April 1998.                            81,717

Miscellaneous equipment loans, collateralized by certain equipment of the
    Company, with maturities from August 1998 to January 2002, interest at 7.4%
    to 15.0% per annum.                                                                        253,046

Note payable, interest at 10.0%, principal and interest payments of $710 monthly
through April 2001.                                                                             24,072
                                                                                            ----------
                                                                                             2,048,777
Less current portion                                                                          (363,296)
                                                                                            ----------
                                                                                            $1,685,481
                                                                                            ==========
</TABLE>

This scheduled repayment of long-term debt as of December 31, 1997 is as
follows:

<TABLE>
<CAPTION>
<S>                                               <C>
               1998                               $  363,296
               1999                                  296,567
               2000                                  776,225
               2001                                  541,866
            Thereafter                                70,823
                                                  ----------
                                                  $2,048,777
                                                  ==========

</TABLE>
                                       31
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                                         <C>
The Company leases certain operating equipment classified as a capital lease
obligations at December 31, 1997 as follows:

Equipment leases, five-year financing leases collateralized by certain equipment
    and guaranteed by the former Chairman of the Company; lease terms expiring
    November 2001 through September 2002                                                    $967,041

Less current portion                                                                        (256,093)
                                                                                            --------
                                                                                            $710,948
                                                                                            ========
</TABLE>

Total lease payments under capital lease obligations at December 31, 1997 are as
follows:
<TABLE>
<CAPTION>
<S>                                               <C>
               1998                               $  279,654
               1999                                  279,654
               2000                                  279,654
               2001                                  269,436
               2002                                   93,884
                                                  ----------
                                                   1,202,282

 Less amount representing interest                  (235,241)
                                                  ----------
                                                  $  967,041
                                                  ==========
</TABLE>

Substantially all of the long-term debt and capital lease obligations are
secured by fixed assets.

5. INCOME TAXES:

At December 31, 1997, the Company had approximately $1,400,000 of federal net
operating loss carryforwards that expire in 2010 and 2011. These net operating
loss carryforwards are available to reduce future taxable income and are subject
to review and possible adjustment by the Internal Revenue Service. The Internal
Revenue Code contains provisions that may limit the net operating loss
carryforwards available in any given year in the event of significant changes in
ownership interest.

The Company has recorded a 100% valuation allowance against the deferred tax
asset related to the net operating loss carryforwards, as the realization of the
asset is uncertain. The components of the deferred tax asset at December 31,
1997, are as follows:

<TABLE>
<CAPTION>
<S>                                                                   <C>
     Tax effect of net operating loss carryfowards                    $ 483,000
                                                                      ---------
     Tax effect of temporary differences:
       Nondeductible accruals and deferrals                             249,000
       Depreciation                                                    (207,000)
                                                                      ---------
                                                                         42,000
                                                                      ---------
                                                                        525,000
Valuation allowance                                                    (525,000)
                                                                      ---------
         Deferred tax asset                                           $   -
                                                                      =========
</TABLE>
                                       32
<PAGE>

A reconciliation of total income tax expense for the year ended December 31,
1997 and the amount computed by applying the U.S. federal income tax rate of 34%
to income before incoming taxes is as follows:

<TABLE>
<CAPTION>
<S>                                                              <C>
     Computed "expected" tax provision                           $ 208,898
     Increase (decrease) in income taxes resulting from-
       Utilization of net operating loss carryforwards            (155,408)
       Change in valuation allowance                               (70,532)
       Other                                                        17,042
       Effect of state income taxes, net                            10,000
                                                                 ---------
         Provision for income taxes                              $  10,000
                                                                 =========
</TABLE>

6. COMMITMENTS:

The Company leases its operating facilities under operating leases. The leases
expire through 2007. Future minimum rental payments as of December 31, 1997
required under these leases are as follows:

<TABLE>
<CAPTION>
<S>                                                <C>
               1998                                $ 1,250,554
               1999                                  1,138,017
               2000                                    957,288
               2001                                    957,288
            Thereafter                               3,062,331
                                                   -----------
                                                    $7,365,478
                                                   ===========
</TABLE>
Rent expense for 1997 totaled $1,814,306.

The Company also leases certain equipment under capital lease obligation (see
Note 4). The leased assets are depreciated over their estimated useful lives in
accordance with the Company's depreciation policies.

7. RELATED PARTY TRANSACTIONS:

One of the Company's significant shareholders is Chairman of the Board, CEO, and
a significant shareholder of Shurgard. At December 31, 1997, the Company owed
Shurgard approximately $293,000, as discussed in Note 4.

The Company leases one of its storage facilities from Shurgard. Aggregate rental
expense for this facility was approximately $254,000. The lease was terminated
in March 1998.

8. EMPLOYEE BENEFIT PLAN:

The Company sponsors a 401(k) plan in which all permanent full time employees
are eligible to participate after the mandatory waiting period. The Company's
contribution to the plan is 25% of the first $1,500 contributed by the employee
for a total Company contribution of $375 on a per employee basis. Total
contributions made by the Company to the plan were $12,500 for the year ended
December 31, 1997.

9. MERGER WITH PROFESSIONAL RECORDS CENTER:

Effective January 1, 1997, the Company merged with Professional Records Center,
Inc.

                                       33
<PAGE>


(PRC), an Oregon Corporation. In connection with the merger, 3,293,136
shares of common stock were issued to the shareholders of PRC in exchange for
all of the outstanding shares of PRC. The business combination was accounted for
as a pooling-of-interests.



                                       34
<PAGE>


10.  STOCK OPTION PLAN AND WARRANTS:

During 1997, Intermation's Board of Directors approved a stock option plan which
provides for the purchase of Intermation common stock at a stipulated price.
Under the Plan, 750,000 shares of Intermation common stock have been reserved
for option grants. During 1997, the Company granted options to purchase 250,000
shares of common stock at $.66 per share, the estimated fair value at grant
date, all of which were outstanding at year-end. The options vest ratably over 5
years.

The Company follows APB Opinion 25 and related Interpretations in accounting for
stock options. Accordingly, no compensation cost has been recognized. Had
compensation cost for the options granted in 1997 been determined in accordance
with Financial Accounting Standard 123, "Accounting for Stock-Based
Compensation," net income would have been reduced to the amounts indicated
below.

<TABLE>
<CAPTION>
                                                         1997
                                                       --------
<S>                                                    <C>     
          Net income - as reported                     $604,406
          Net income - pro forma                        585,281
</TABLE>

The fair value of options granted in 1997 was $.51 per share. The values were
estimated on the date of grant using the Black-Scholes option pricing model. The
following table summarizes the weighted average assumptions used for grants in
the year ended December 31:

<TABLE>
<CAPTION>
          Assumptions                                    1997
          -----------                                  -------
<S>                                                    <C>
          Expected volatility                             -
          Risk-free interest rate                        6.0%
          Expected dividend yield                         -
          Expected life of the option                  5 years
</TABLE>

In connection with the loans made to the Company by certain stockholders, in
December 1995 and early 1996, the Company issued 262,800 warrants to purchase
its common stock. The warrants give the holders the right to purchase common
stock at $0.52 per share for ten years from the date of issuance.

11.  SUBSEQUENT EVENT:

In April 1998, all of the outstanding shares of the Company were acquired by
Iron Mountain Incorporated for a combination of cash and Iron Mountain
Incorporated common stock.


                                       35
<PAGE>


                                   Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.




                                        IRON MOUNTAIN INCORPORATED
                                        (Registrant)





September 18, 1998                  By:     /s/ Jean A. Bua
- ------------------                      ------------------------
      (date)                            Jean A. Bua
                                        Vice President and Corporate Controller
                                        (Principal Accounting Officer)



                                       36





                    Consent of Independent Public Accountants


As independent public accountants, we hereby consent to the incorporation of our
reports dated March 13, 1998, February 25, 1998 and August 21, 1998 for Sloan
Vaults, Inc. and Affiliate, Midwest Records Management and Intermation, Inc.,
respectively, included in this Form 8-K, into Iron Mountain Inc.'s previously
filed registration statements on Forms S-3 (File No. 333-44185), S-4 (File No.
333-44187) and S-8 (File Nos. 333-24803, 333-33191, 333-43901, 333-60919 and
333-60921).


                                                         /s/ ARTHUR ANDERSEN LLP


San Diego, California
Omaha, Nebraska
Seattle, Washington
September 14, 1998





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission